[ASTRO.] QoQ Annualized Quarter Result on 31-Jan-2010 [#4]

Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- -10.58%
YoY- 144.03%
View:
Show?
Annualized Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 3,258,319 3,172,177 3,031,292 3,007,608 2,971,460 2,929,236 2,904,772 7.93%
PBT 430,817 441,168 270,374 279,296 -372,373 -522,753 -359,386 -
Tax -197,840 -180,629 -145,730 -141,172 -158,079 -146,020 -142,212 24.54%
NP 232,977 260,538 124,644 138,124 -530,452 -668,773 -501,598 -
-
NP to SH 232,977 260,538 124,644 138,124 -529,187 -667,076 -499,872 -
-
Tax Rate 45.92% 40.94% 53.90% 50.55% - - - -
Total Cost 3,025,342 2,911,638 2,906,648 2,869,484 3,501,912 3,598,009 3,406,370 -7.58%
-
Net Worth 889,372 870,611 774,186 834,175 793,006 928,285 1,257,417 -20.56%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 241,677 193,469 193,546 193,994 193,416 193,392 193,448 15.95%
Div Payout % 103.73% 74.26% 155.28% 140.45% 0.00% 0.00% 0.00% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 889,372 870,611 774,186 834,175 793,006 928,285 1,257,417 -20.56%
NOSH 1,933,419 1,934,692 1,935,465 1,939,943 1,934,162 1,933,927 1,934,489 -0.03%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 7.15% 8.21% 4.11% 4.59% -17.85% -22.83% -17.27% -
ROE 26.20% 29.93% 16.10% 16.56% -66.73% -71.86% -39.75% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 168.53 163.96 156.62 155.04 153.63 151.47 150.16 7.97%
EPS 12.05 13.47 6.44 7.12 -27.36 -34.49 -25.84 -
DPS 12.50 10.00 10.00 10.00 10.00 10.00 10.00 15.99%
NAPS 0.46 0.45 0.40 0.43 0.41 0.48 0.65 -20.53%
Adjusted Per Share Value based on latest NOSH - 1,936,752
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 168.24 163.79 156.51 155.29 153.42 151.24 149.98 7.93%
EPS 12.03 13.45 6.44 7.13 -27.32 -34.44 -25.81 -
DPS 12.48 9.99 9.99 10.02 9.99 9.99 9.99 15.94%
NAPS 0.4592 0.4495 0.3997 0.4307 0.4095 0.4793 0.6492 -20.56%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 3.20 3.32 3.46 2.55 2.14 2.11 3.32 -
P/RPS 1.90 2.02 2.21 1.64 1.39 1.39 2.21 -9.56%
P/EPS 26.56 24.65 53.73 35.81 -7.82 -6.12 -12.85 -
EY 3.77 4.06 1.86 2.79 -12.79 -16.35 -7.78 -
DY 3.91 3.01 2.89 3.92 4.67 4.74 3.01 18.99%
P/NAPS 6.96 7.38 8.65 5.93 5.22 4.40 5.11 22.80%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 30/03/10 09/12/09 10/09/09 12/06/09 17/03/09 16/12/08 11/09/08 -
Price 4.26 3.24 3.65 3.24 1.88 2.22 3.20 -
P/RPS 2.53 1.98 2.33 2.09 1.22 1.47 2.13 12.12%
P/EPS 35.35 24.06 56.68 45.51 -6.87 -6.44 -12.38 -
EY 2.83 4.16 1.76 2.20 -14.55 -15.54 -8.08 -
DY 2.93 3.09 2.74 3.09 5.32 4.50 3.13 -4.29%
P/NAPS 9.26 7.20 9.13 7.53 4.59 4.63 4.92 52.26%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment